Highlights

[OCR] QoQ TTM Result on 2016-10-31 [#1]

Stock [OCR]: OCR GROUP BHD
Announcement Date 14-Dec-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2017
Quarter 31-Oct-2016  [#1]
Profit Trend QoQ -     -3.93%    YoY -     50.06%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Revenue 88,773 73,953 59,113 39,866 38,452 35,014 38,314 75.19%
  QoQ % 20.04% 25.10% 48.28% 3.68% 9.82% -8.61% -
  Horiz. % 231.70% 193.02% 154.29% 104.05% 100.36% 91.39% 100.00%
PBT 6,631 1,987 -2,004 -3,853 -3,630 -5,725 -6,129 -
  QoQ % 233.72% 199.15% 47.99% -6.14% 36.59% 6.59% -
  Horiz. % -108.19% -32.42% 32.70% 62.87% 59.23% 93.41% 100.00%
Tax -3,926 3,174 -979 7 -62 -23 -100 1,057.72%
  QoQ % -223.69% 424.21% -14,085.71% 111.29% -169.57% 77.00% -
  Horiz. % 3,926.00% -3,174.00% 979.00% -7.00% 62.00% 23.00% 100.00%
NP 2,705 5,161 -2,983 -3,846 -3,692 -5,748 -6,229 -
  QoQ % -47.59% 273.01% 22.44% -4.17% 35.77% 7.72% -
  Horiz. % -43.43% -82.85% 47.89% 61.74% 59.27% 92.28% 100.00%
NP to SH 3,729 -351 -2,752 -3,573 -3,438 -5,618 -6,199 -
  QoQ % 1,162.39% 87.25% 22.98% -3.93% 38.80% 9.37% -
  Horiz. % -60.15% 5.66% 44.39% 57.64% 55.46% 90.63% 100.00%
Tax Rate 59.21 % -159.74 % - % - % - % - % - % -
  QoQ % 137.07% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -37.07% 100.00% - - - - -
Total Cost 86,068 68,792 62,096 43,712 42,144 40,762 44,543 55.20%
  QoQ % 25.11% 10.78% 42.06% 3.72% 3.39% -8.49% -
  Horiz. % 193.22% 154.44% 139.41% 98.13% 94.61% 91.51% 100.00%
Net Worth 89,449 90,608 90,579 88,800 79,344 46,374 46,475 54.79%
  QoQ % -1.28% 0.03% 2.00% 11.92% 71.09% -0.22% -
  Horiz. % 192.47% 194.96% 194.90% 191.07% 170.73% 99.78% 100.00%
Dividend
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Net Worth 89,449 90,608 90,579 88,800 79,344 46,374 46,475 54.79%
  QoQ % -1.28% 0.03% 2.00% 11.92% 71.09% -0.22% -
  Horiz. % 192.47% 194.96% 194.90% 191.07% 170.73% 99.78% 100.00%
NOSH 241,754 238,444 238,366 240,000 214,444 210,793 211,250 9.42%
  QoQ % 1.39% 0.03% -0.68% 11.92% 1.73% -0.22% -
  Horiz. % 114.44% 112.87% 112.84% 113.61% 101.51% 99.78% 100.00%
Ratio Analysis
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
NP Margin 3.05 % 6.98 % -5.05 % -9.65 % -9.60 % -16.42 % -16.26 % -
  QoQ % -56.30% 238.22% 47.67% -0.52% 41.53% -0.98% -
  Horiz. % -18.76% -42.93% 31.06% 59.35% 59.04% 100.98% 100.00%
ROE 4.17 % -0.39 % -3.04 % -4.02 % -4.33 % -12.11 % -13.34 % -
  QoQ % 1,169.23% 87.17% 24.38% 7.16% 64.24% 9.22% -
  Horiz. % -31.26% 2.92% 22.79% 30.13% 32.46% 90.78% 100.00%
Per Share
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 36.72 31.01 24.80 16.61 17.93 16.61 18.14 60.09%
  QoQ % 18.41% 25.04% 49.31% -7.36% 7.95% -8.43% -
  Horiz. % 202.43% 170.95% 136.71% 91.57% 98.84% 91.57% 100.00%
EPS 1.54 -0.15 -1.15 -1.49 -1.60 -2.67 -2.93 -
  QoQ % 1,126.67% 86.96% 22.82% 6.88% 40.07% 8.87% -
  Horiz. % -52.56% 5.12% 39.25% 50.85% 54.61% 91.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3700 0.3800 0.3800 0.3700 0.3700 0.2200 0.2200 41.47%
  QoQ % -2.63% 0.00% 2.70% 0.00% 68.18% 0.00% -
  Horiz. % 168.18% 172.73% 172.73% 168.18% 168.18% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 337,735
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
RPS 26.28 21.90 17.50 11.80 11.39 10.37 11.34 75.21%
  QoQ % 20.00% 25.14% 48.31% 3.60% 9.84% -8.55% -
  Horiz. % 231.75% 193.12% 154.32% 104.06% 100.44% 91.45% 100.00%
EPS 1.10 -0.10 -0.81 -1.06 -1.02 -1.66 -1.84 -
  QoQ % 1,200.00% 87.65% 23.58% -3.92% 38.55% 9.78% -
  Horiz. % -59.78% 5.43% 44.02% 57.61% 55.43% 90.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2649 0.2683 0.2682 0.2629 0.2349 0.1373 0.1376 54.82%
  QoQ % -1.27% 0.04% 2.02% 11.92% 71.09% -0.22% -
  Horiz. % 192.51% 194.99% 194.91% 191.06% 170.71% 99.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 -
Price 0.5700 0.6200 0.4950 0.3850 0.4050 0.4950 0.4750 -
P/RPS 1.55 2.00 2.00 2.32 2.26 2.98 2.62 -29.55%
  QoQ % -22.50% 0.00% -13.79% 2.65% -24.16% 13.74% -
  Horiz. % 59.16% 76.34% 76.34% 88.55% 86.26% 113.74% 100.00%
P/EPS 36.95 -421.18 -42.87 -25.86 -25.26 -18.57 -16.19 -
  QoQ % 108.77% -882.46% -65.78% -2.38% -36.03% -14.70% -
  Horiz. % -228.23% 2,601.48% 264.79% 159.73% 156.02% 114.70% 100.00%
EY 2.71 -0.24 -2.33 -3.87 -3.96 -5.38 -6.18 -
  QoQ % 1,229.17% 89.70% 39.79% 2.27% 26.39% 12.94% -
  Horiz. % -43.85% 3.88% 37.70% 62.62% 64.08% 87.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.54 1.63 1.30 1.04 1.09 2.25 2.16 -20.21%
  QoQ % -5.52% 25.38% 25.00% -4.59% -51.56% 4.17% -
  Horiz. % 71.30% 75.46% 60.19% 48.15% 50.46% 104.17% 100.00%
Price Multiplier on Announcement Date
31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 CAGR
Date 28/09/17 21/06/17 22/03/17 14/12/16 26/09/16 23/06/16 24/03/16 -
Price 0.5700 0.6400 0.6500 0.4000 0.3700 0.4550 0.5000 -
P/RPS 1.55 2.06 2.62 2.41 2.06 2.74 2.76 -31.96%
  QoQ % -24.76% -21.37% 8.71% 16.99% -24.82% -0.72% -
  Horiz. % 56.16% 74.64% 94.93% 87.32% 74.64% 99.28% 100.00%
P/EPS 36.95 -434.77 -56.30 -26.87 -23.08 -17.07 -17.04 -
  QoQ % 108.50% -672.24% -109.53% -16.42% -35.21% -0.18% -
  Horiz. % -216.84% 2,551.47% 330.40% 157.69% 135.45% 100.18% 100.00%
EY 2.71 -0.23 -1.78 -3.72 -4.33 -5.86 -5.87 -
  QoQ % 1,278.26% 87.08% 52.15% 14.09% 26.11% 0.17% -
  Horiz. % -46.17% 3.92% 30.32% 63.37% 73.76% 99.83% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.54 1.68 1.71 1.08 1.00 2.07 2.27 -22.81%
  QoQ % -8.33% -1.75% 58.33% 8.00% -51.69% -8.81% -
  Horiz. % 67.84% 74.01% 75.33% 47.58% 44.05% 91.19% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

253  317  486  1152 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085+0.015 
 AVI 0.07+0.015 
 SAPNRG 0.1050.00 
 HIBISCS 0.525+0.02 
 MRCB-WB 0.13+0.025 
 HIBISCS-WC 0.155+0.02 
 HSI-H8M 0.335-0.075 
 ARMADA 0.185+0.01 
 DGB 0.0250.00 
 HSI-C9J 0.205+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers